Case Study 1: Townhome Rental
Location: Smyrna, GA
Price of Property: $40,000
Full Down Payment: $40,000
Monthly Income:
- Monthly Rental Income: $850
Monthly Expenses:
- Management Fees: $62
- Property Taxes: $78
- Insurance: $29
- Repairs: $42
- Vacancy: $106
- Total Expenses: $317
Net Operating Income: $533
Annualized Net Operating Income: $6,396
Cap Rate: $6,396 / $40,000= 16.0%
|
|
Case Study 2: Multi Family Rental
Location: Clarkston, GA
Price of Property: $90,000
Full Down Payment: $90,000
Monthly Income:
- Monthly Rental Income: $2,400
Monthly Expenses:
- Management Fees: $250
- Property Taxes: $436
- Insurance: $61
- Repairs: $166
- Vacancy: $300
- Total Expenses: $1213
Net Operating Income: $1,187
Annualized Net Operating Income: $14,244
Cap Rate: $8,172 / $40,000= 15.8%
|
|
Case Study 3: Single Family Rental
Location: College Park, GA
Price of Property: $50,000
Full Down Payment: $50,000
Monthly Income:
- Monthly Rental Income: $950
Monthly Expenses:
- Management Fees: $62
- Property Taxes: $99
- Insurance: $29
- Repairs: $42
- Vacancy: $119
- Total Expenses: $351
Net Operating Income: $599
Annualized Net Operating Income: $7,188
Cap Rate: $9,120 / $50,000= 18.2%
|
|
